400 contracts (40,000 sh) | BE SS: $16.75 | CC-SS: $10.93 | IV: HIGH | Accounts: Main:1299
| Max Loss | $150,000 | (ND $3.75 + SW $0) x 40000 |
| Normal income ref | $42,000/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay โ $0/mo (info only, already in marks) |
| Unrealized P&L | $-84,800 | fortress legs from IBKR |
Each Friday gets its own recommended pick and full income ladder (safest strike per income rung, sized across your 400 contracts). The master ranks the two by E[net]/mo to pick one grand pick; both are shown here so you can choose the tenor that fits your roll cadence.
| Track | Expiry | Sell | Survival | Income/mo | E[net]/mo |
|---|---|---|---|---|---|
| THIS FRIDAY 🏆 | 30 Oct 2026 · 2d | 100 × $7.50 | 73% | $16,500 | $11,258 |
| NEXT FRIDAY ⚡ | 6 Nov 2026 · 9d | 100 × $8 | 78% | $6,333 | $1,852 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | ๐ก safe yield | 100 × $9 | 6 Nov | 9d | 26.4% | 92%hist 95% | 18%hist 13% | +2pp | $600 | $2,000 | -$14,500 | $18,674 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 100 ร $9 26.4% OTM over spot $7.12 6 Nov 2026 (9d, $0.07 mid) = $600 credit for the 9d cycle โ $2,000/mo projected Survival (stays โค $9) 92% Breach risk 8% POP (stays โค $9.06) 92% EV / mo +$836 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 45% whole by 9mo vs 43% doing nothing FIRE DRILLS ~0.9/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $1,728/mo median; plan ~$1,175/mo after 68% keep · $12,442 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.1 mo [1.0-4.6], measured ONLY among the 45% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 11% Flat exit net (mid-life) -$4,412 Free roll-up +$0/wk Safest escape (by 20 Nov 2026) $10 @ 75% POP 68% survival Roll menuyour doors if the call gets challenged; each row = buy back the 100 calls + sell the new ones, one order. Prices assume the central case (day 4 of 9); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $0.71/sh now โ $0.50 mid-life (likely $0.41โ$0.68) โ โ $0 at expiry | you banked $0.06/sh, so a flat mid-life exit nets -$0.44/sh | roll rows are incremental, the banked premium stays yours ๐ Across 332 simulated challenges: the $9 strike is typically first touched on day 6 of 9, at $9 (overshoots $0.28). The [P25โP75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $9 is $2 below CC-SS $10.93: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.01/sh (~25% of the $0.06 collected) or spot โฅ $9.06 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $9)); NOT the premium you collected. Momentum override: two daily closes above $11.54 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.48 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $10.93, where you are whole again, by expiry) Starting unrealized P&L: $-84,800 + Fortress recovery (un-capped): +$72,950 โ CC assignment net of premium (100 ร $9): -$18,674 + Conservative CC premium (300 ร $15): +$300 Total Position P&L @ SS: $-30,224 (+$54,576 vs today) Do-nothing baseline at SS: $-11,450 (this trade vs do-nothing: $-18,774, the opportunity cost of earning $2,000/mo FIGHT income now) BB-reversion stress (โ $11.04 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$19,800, position total $-29,193 (+$55,607 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 100 × $8 | 30 Oct | 2d | 12.4% | 89%hist 86% | 22%hist 23% | +3pp | $300 | $4,500 | -$12,000 | $28,974 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 100 ร $8 12.4% OTM over spot $7.12 30 Oct 2026 (2d, $0.04 mid) = $300 credit for the 2d cycle โ $4,500/mo projected Survival (stays โค $8) 89% Breach risk 11% POP (stays โค $8.04) 90% EV / mo +$1,210 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +3pp 51% whole by 9mo vs 48% doing nothing FIRE DRILLS ~3.5/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $3,291/mo median; plan ~$2,238/mo after 68% keep · $17,385 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~1.9 mo [1.1-3.7], measured ONLY among the 51% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 8% Flat exit net (mid-life) -$1,838 Free roll-up +$1/wk Safest escape (by 20 Nov 2026) $10 @ 88% POP 86% survival Roll menuyour doors if the call gets challenged; each row = buy back the 100 calls + sell the new ones, one order. Prices assume the central case (day 1 of 2); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $0.30/sh now โ $0.21 mid-life (likely $0.23โ$0.47) โ โ $0 at expiry | you banked $0.03/sh, so a flat mid-life exit nets -$0.18/sh | roll rows are incremental, the banked premium stays yours ๐ Across 254 simulated challenges: the $8 strike is typically first touched on day 2 of 2, at $8 (overshoots $0.30). The [P25โP75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $8 is $3 below CC-SS $10.93: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.01/sh (~25% of the $0.03 collected) or spot โฅ $8.04 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $8)); NOT the premium you collected. Momentum override: two daily closes above $11.54 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.48 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $10.93, where you are whole again, by expiry) Starting unrealized P&L: $-84,800 + Fortress recovery (un-capped): +$72,950 โ CC assignment net of premium (100 ร $8): -$28,974 + Conservative CC premium (300 ร $15): +$300 Total Position P&L @ SS: $-40,524 (+$44,276 vs today) Do-nothing baseline at SS: $-11,450 (this trade vs do-nothing: $-29,074, the opportunity cost of earning $4,500/mo FIGHT income now) BB-reversion stress (โ $11.04 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$30,100, position total $-39,493 (+$45,307 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ฏ 50% normal | 100 × $7.50 | 30 Oct | 2d | 5.3% | 73%hist 83% | 55%hist 44% | +8pp | $1,100 | $16,500 | — | $33,174 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 100 ร $7.50 5.3% OTM over spot $7.12 30 Oct 2026 (2d, $0.11 mid) = $1,100 credit for the 2d cycle โ $16,500/mo projected Survival (stays โค $7.50) 73% Breach risk 27% POP (stays โค $7.62) 78% EV / mo +$3,906 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +8pp 53% whole by 9mo vs 46% doing nothing FIRE DRILLS ~9.5/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $6,893/mo median; plan ~$4,687/mo after 68% keep · $39,340 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.4 mo [1.0-4.1], measured ONLY among the 53% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 32% Flat exit net (mid-life) -$848 Free roll-up +$1/wk Safest escape (by 20 Nov 2026) $10 @ 92% POP 91% survival Roll menuyour doors if the call gets challenged; each row = buy back the 100 calls + sell the new ones, one order. Prices assume the central case (day 1 of 2); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $0.28/sh now โ $0.19 mid-life (likely $0.24โ$0.45) โ โ $0 at expiry | you banked $0.11/sh, so a flat mid-life exit nets -$0.08/sh | roll rows are incremental, the banked premium stays yours ๐ Across 953 simulated challenges: the $8 strike is typically first touched on day 1 of 2, at $8 (overshoots $0.28). The [P25โP75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $7.50 is $3 below CC-SS $10.93: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.03/sh (~25% of the $0.11 collected) or spot โฅ $7.62 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $8)); NOT the premium you collected. Momentum override: two daily closes above $11.54 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.48 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $10.93, where you are whole again, by expiry) Starting unrealized P&L: $-84,800 + Fortress recovery (un-capped): +$72,950 โ CC assignment net of premium (100 ร $7.50): -$33,174 + Conservative CC premium (300 ร $15): +$300 Total Position P&L @ SS: $-44,724 (+$40,076 vs today) Do-nothing baseline at SS: $-11,450 (this trade vs do-nothing: $-33,274, the opportunity cost of earning $16,500/mo FIGHT income now) BB-reversion stress (โ $11.04 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$34,300, position total $-43,693 (+$41,107 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 100 × $7.50 | 30 Oct | 2d | 5.3% | 73%hist 83% | 55%hist 44% | +8pp | $1,100 | $16,500 | +$0 | $33,174 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 100 ร $7.50 5.3% OTM over spot $7.12 30 Oct 2026 (2d, $0.11 mid) = $1,100 credit for the 2d cycle โ $16,500/mo projected Survival (stays โค $7.50) 73% Breach risk 27% POP (stays โค $7.62) 78% EV / mo +$3,906 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +8pp 53% whole by 9mo vs 46% doing nothing FIRE DRILLS ~9.5/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $6,893/mo median; plan ~$4,687/mo after 68% keep · $39,340 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.4 mo [1.0-4.1], measured ONLY among the 53% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 32% Flat exit net (mid-life) -$848 Free roll-up +$1/wk Safest escape (by 20 Nov 2026) $10 @ 92% POP 91% survival Roll menuyour doors if the call gets challenged; each row = buy back the 100 calls + sell the new ones, one order. Prices assume the central case (day 1 of 2); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $0.28/sh now โ $0.19 mid-life (likely $0.24โ$0.45) โ โ $0 at expiry | you banked $0.11/sh, so a flat mid-life exit nets -$0.08/sh | roll rows are incremental, the banked premium stays yours ๐ Across 953 simulated challenges: the $8 strike is typically first touched on day 1 of 2, at $8 (overshoots $0.28). The [P25โP75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $7.50 is $3 below CC-SS $10.93: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.03/sh (~25% of the $0.11 collected) or spot โฅ $7.62 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $8)); NOT the premium you collected. Momentum override: two daily closes above $11.54 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.48 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $10.93, where you are whole again, by expiry) Starting unrealized P&L: $-84,800 + Fortress recovery (un-capped): +$72,950 โ CC assignment net of premium (100 ร $7.50): -$33,174 + Conservative CC premium (300 ร $15): +$300 Total Position P&L @ SS: $-44,724 (+$40,076 vs today) Do-nothing baseline at SS: $-11,450 (this trade vs do-nothing: $-33,274, the opportunity cost of earning $16,500/mo FIGHT income now) BB-reversion stress (โ $11.04 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$34,300, position total $-43,693 (+$41,107 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | ๐ก safe yield | 100 × $9 | 6 Nov | 9d | 26.4% | 92%hist 95% | 18%hist 13% | +2pp | $600 | $2,000 | -$4,333 | $18,674 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 100 ร $9 26.4% OTM over spot $7.12 6 Nov 2026 (9d, $0.07 mid) = $600 credit for the 9d cycle โ $2,000/mo projected Survival (stays โค $9) 92% Breach risk 8% POP (stays โค $9.06) 92% EV / mo +$836 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 45% whole by 9mo vs 43% doing nothing FIRE DRILLS ~0.9/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $1,728/mo median; plan ~$1,175/mo after 68% keep · $12,442 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.1 mo [1.0-4.6], measured ONLY among the 45% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 11% Flat exit net (mid-life) -$4,412 Free roll-up +$0/wk Safest escape (by 20 Nov 2026) $10 @ 75% POP 68% survival Roll menuyour doors if the call gets challenged; each row = buy back the 100 calls + sell the new ones, one order. Prices assume the central case (day 4 of 9); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $0.71/sh now โ $0.50 mid-life (likely $0.41โ$0.68) โ โ $0 at expiry | you banked $0.06/sh, so a flat mid-life exit nets -$0.44/sh | roll rows are incremental, the banked premium stays yours ๐ Across 332 simulated challenges: the $9 strike is typically first touched on day 6 of 9, at $9 (overshoots $0.28). The [P25โP75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $9 is $2 below CC-SS $10.93: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.01/sh (~25% of the $0.06 collected) or spot โฅ $9.06 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $9)); NOT the premium you collected. Momentum override: two daily closes above $11.54 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.48 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $10.93, where you are whole again, by expiry) Starting unrealized P&L: $-84,800 + Fortress recovery (un-capped): +$72,950 โ CC assignment net of premium (100 ร $9): -$18,674 + Conservative CC premium (300 ร $15): +$300 Total Position P&L @ SS: $-30,224 (+$54,576 vs today) Do-nothing baseline at SS: $-11,450 (this trade vs do-nothing: $-18,774, the opportunity cost of earning $2,000/mo FIGHT income now) BB-reversion stress (โ $11.04 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$19,800, position total $-29,193 (+$55,607 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 100 × $8.50 | 6 Nov | 9d | 19.4% | 86%hist 86% | 29%hist 23% | +2pp | $1,100 | $3,667 | -$2,667 | $23,174 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 100 ร $8.50 19.4% OTM over spot $7.12 6 Nov 2026 (9d, $0.12 mid) = $1,100 credit for the 9d cycle โ $3,667/mo projected Survival (stays โค $8.50) 86% Breach risk 14% POP (stays โค $8.62) 88% EV / mo +$1,377 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 47% whole by 9mo vs 45% doing nothing FIRE DRILLS ~1.6/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $2,421/mo median; plan ~$1,646/mo after 68% keep · $15,820 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.4 mo [1.2-3.9], measured ONLY among the 47% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 21% Flat exit net (mid-life) -$3,496 Free roll-up +$0/wk Safest escape (by 20 Nov 2026) $10 @ 80% POP 75% survival Roll menuyour doors if the call gets challenged; each row = buy back the 100 calls + sell the new ones, one order. Prices assume the central case (day 4 of 9); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $0.65/sh now โ $0.46 mid-life (likely $0.40โ$0.69) โ โ $0 at expiry | you banked $0.11/sh, so a flat mid-life exit nets -$0.35/sh | roll rows are incremental, the banked premium stays yours ๐ Across 618 simulated challenges: the $8 strike is typically first touched on day 6 of 9, at $9 (overshoots $0.28). The [P25โP75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $8.50 is $2 below CC-SS $10.93: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.03/sh (~25% of the $0.11 collected) or spot โฅ $8.62 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $8)); NOT the premium you collected. Momentum override: two daily closes above $11.54 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.48 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $10.93, where you are whole again, by expiry) Starting unrealized P&L: $-84,800 + Fortress recovery (un-capped): +$72,950 โ CC assignment net of premium (100 ร $8.50): -$23,174 + Conservative CC premium (300 ร $15): +$300 Total Position P&L @ SS: $-34,724 (+$50,076 vs today) Do-nothing baseline at SS: $-11,450 (this trade vs do-nothing: $-23,274, the opportunity cost of earning $3,667/mo FIGHT income now) BB-reversion stress (โ $11.04 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$24,300, position total $-33,693 (+$51,107 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ฏ 50% normal | 100 × $8 | 6 Nov | 9d | 12.4% | 78%hist 83% | 47%hist 40% | +4pp | $1,900 | $6,333 | — | $27,374 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 100 ร $8 12.4% OTM over spot $7.12 6 Nov 2026 (9d, $0.20 mid) = $1,900 credit for the 9d cycle โ $6,333/mo projected Survival (stays โค $8) 78% Breach risk 22% POP (stays โค $8.20) 82% EV / mo +$1,831 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +4pp 49% whole by 9mo vs 46% doing nothing FIRE DRILLS ~2.6/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $3,276/mo median; plan ~$2,228/mo after 68% keep · $20,935 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.4 mo [1.2-4.2], measured ONLY among the 49% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 34% Flat exit net (mid-life) -$2,297 Free roll-up +$0/wk Safest escape (by 20 Nov 2026) $10 @ 85% POP 82% survival Roll menuyour doors if the call gets challenged; each row = buy back the 100 calls + sell the new ones, one order. Prices assume the central case (day 4 of 9); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $0.59/sh now โ $0.42 mid-life (likely $0.44โ$0.69) โ โ $0 at expiry | you banked $0.19/sh, so a flat mid-life exit nets -$0.23/sh | roll rows are incremental, the banked premium stays yours ๐ Across 1,017 simulated challenges: the $8 strike is typically first touched on day 5 of 9, at $8 (overshoots $0.28). The [P25โP75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $8 is $3 below CC-SS $10.93: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.05/sh (~25% of the $0.19 collected) or spot โฅ $8.20 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $8)); NOT the premium you collected. Momentum override: two daily closes above $11.54 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.48 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $10.93, where you are whole again, by expiry) Starting unrealized P&L: $-84,800 + Fortress recovery (un-capped): +$72,950 โ CC assignment net of premium (100 ร $8): -$27,374 + Conservative CC premium (300 ร $15): +$300 Total Position P&L @ SS: $-38,924 (+$45,876 vs today) Do-nothing baseline at SS: $-11,450 (this trade vs do-nothing: $-27,474, the opportunity cost of earning $6,333/mo FIGHT income now) BB-reversion stress (โ $11.04 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$28,500, position total $-37,893 (+$46,907 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 100 × $7.50 | 6 Nov | 9d | 5.3% | 65%hist 66% | 74%hist 68% | +5pp | $3,300 | $11,000 | +$4,667 | $30,974 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 100 ร $7.50 5.3% OTM over spot $7.12 6 Nov 2026 (9d, $0.34 mid) = $3,300 credit for the 9d cycle โ $11,000/mo projected Survival (stays โค $7.50) 65% Breach risk 35% POP (stays โค $7.84) 74% EV / mo +$2,348 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +5pp 49% whole by 9mo vs 44% doing nothing FIRE DRILLS ~5.2/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $4,074/mo median; plan ~$2,771/mo after 68% keep · $26,420 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.5 mo [1.3-4.3], measured ONLY among the 49% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 60% Flat exit net (mid-life) -$514 Free roll-up +$0/wk Safest escape (by 20 Nov 2026) $10 @ 91% POP 90% survival Roll menuyour doors if the call gets challenged; each row = buy back the 100 calls + sell the new ones, one order. Prices assume the central case (day 4 of 9); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $0.54/sh now โ $0.38 mid-life (likely $0.49โ$0.67) โ โ $0 at expiry | you banked $0.33/sh, so a flat mid-life exit nets -$0.05/sh | roll rows are incremental, the banked premium stays yours ๐ Across 1,785 simulated challenges: the $8 strike is typically first touched on day 3 of 9, at $8 (overshoots $0.25). The [P25โP75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $7.50 is $3 below CC-SS $10.93: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.08/sh (~25% of the $0.33 collected) or spot โฅ $7.84 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $8)); NOT the premium you collected. Momentum override: two daily closes above $11.54 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.48 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $10.93, where you are whole again, by expiry) Starting unrealized P&L: $-84,800 + Fortress recovery (un-capped): +$72,950 โ CC assignment net of premium (100 ร $7.50): -$30,974 + Conservative CC premium (300 ร $15): +$300 Total Position P&L @ SS: $-42,524 (+$42,276 vs today) Do-nothing baseline at SS: $-11,450 (this trade vs do-nothing: $-31,074, the opportunity cost of earning $11,000/mo FIGHT income now) BB-reversion stress (โ $11.04 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$32,100, position total $-41,493 (+$43,307 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 2-45 DTE band (4 expiries scanned, 11 clear the income floor), each sized to the minimum contracts that clear it. Sorted by survival (safest first): the primary ๐ฏ is the safest; rows below trade safety for income.
Fortress delta: 0.479 (IBKR) | Recovery@SS: +$72,950 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-11,450
| Strike | DTE | Expiry | Bid | Sell | Per cycle | Income/mo | Net/mo | Survival | Touch | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Recover | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $8 | 9d | 6 Nov 2026 | $0.19 | 400/400 | $7,600 | $25,333 | $25,333 | 78%hist 83% | 47%hist 40% | 82% | +$7,322 | -$109,497 | 73.0% | 2.6mo | $-121,347 (vs do-nothing $-109,897) |
| $8 | 16d | 13 Nov 2026 | $0.32 | 400/400 | $12,800 | $24,000 | $24,000 | 74%hist 83% | 56%hist 44% | 79% | +$6,529 | -$104,297 | 69.5% | 2.5mo | $-116,147 (vs do-nothing $-104,697) |
| $7.50 | 2d | 30 Oct 2026 | $0.11 | 400/400 | $4,400 | $66,000 | $66,000 | 73%hist 83% | 55%hist 44% | 78% | +$15,625 | -$132,697 | 88.5% | 3.2mo | $-144,547 (vs do-nothing $-133,097) |
| $8 | 23d | 20 Nov 2026 | $0.41 | 400/400 | $16,400 | $21,391 | $21,391 | 71%hist 83% | 64%hist 54% | 77% | +$2,153 | -$100,697 | 67.1% | 2.4mo | $-112,547 (vs do-nothing $-101,097) |
| $7.50 | 9d | 6 Nov 2026 | $0.33 | 400/400 | $13,200 | $44,000 | $44,000 | 65%hist 66% | 74%hist 68% | 74% | +$9,393 | -$123,897 | 82.6% | 2.9mo | $-135,747 (vs do-nothing $-124,297) |
| $7.50 | 16d | 13 Nov 2026 | $0.47 | 400/400 | $18,800 | $35,250 | $35,250 | 64%hist 66% | 79%hist 68% | 73% | +$6,885 | -$118,297 | 78.9% | 2.8mo | $-130,147 (vs do-nothing $-118,697) |
| $7.50 | 23d | 20 Nov 2026 | $0.57 | 400/400 | $22,800 | $29,739 | $29,739 | 63%hist 66% | 83%hist 79% | 72% | +$2,173 | -$114,297 | 76.2% | 2.7mo | $-126,147 (vs do-nothing $-114,697) |
| $7 | 23d | 20 Nov 2026 | $0.78 | 400/400 | $31,200 | $40,696 | $40,696 | 53%hist 70% | 100%hist 89% | 68% | +$2,094 | -$125,897 | 83.9% | 3.0mo | $-137,747 (vs do-nothing $-126,297) |
| $7 | 16d | 13 Nov 2026 | $0.68 | 400/400 | $27,200 | $51,000 | $51,000 | 52%hist 70% | 100%hist 89% | 67% | +$3,882 | -$129,897 | 86.6% | 3.1mo | $-141,747 (vs do-nothing $-130,297) |
| $7 | 9d | 6 Nov 2026 | $0.54 | 400/400 | $21,600 | $72,000 | $72,000 | 49% | 100%hist 89% | 67% | +$9,509 | -$135,497 | 90.3% | 3.2mo | $-147,347 (vs do-nothing $-135,897) |
| $7 | 2d | 30 Oct 2026 | $0.30 | 400/400 | $12,000 | $180,000 | $180,000 | 44% | 100%hist 89% | 63% | +$14,084 | -$145,097 | 96.7% | 3.5mo | $-156,947 (vs do-nothing $-145,497) |
| Strike | DTE | Expiry | Bid | Sell | Per cycle | Income/mo | Net/mo | Survival | Touch | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Recover | Total P&L @ SS | Why not eligible |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $17 | 23d | 20 Nov 2026 | $0.01 | 400/400 | $400 | $522 | $522 | 99+%hist 95% | 0%hist 4% | 100% | +$516 | -$0 | 0.0% | 0.0mo | $-11,450 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14.50 | 16d | 13 Nov 2026 | $0.01 | 400/400 | $400 | $750 | $750 | 99+%hist 95% | 0%hist 4% | 100% | +$742 | -$0 | 0.0% | 0.0mo | $-11,450 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $16 | 23d | 20 Nov 2026 | $0.01 | 400/400 | $400 | $522 | $522 | 99+%hist 95% | 0%hist 4% | 100% | +$508 | -$0 | 0.0% | 0.0mo | $-11,450 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $15 | 23d | 20 Nov 2026 | $0.01 | 400/400 | $400 | $522 | $522 | 99+%hist 95% | 1%hist 4% | 100% | +$486 | -$0 | 0.0% | 0.0mo | $-11,450 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14 | 23d | 20 Nov 2026 | $0.01 | 400/400 | $400 | $522 | $522 | 99%hist 95% | 1%hist 4% | 99% | +$427 | -$0 | 0.0% | 0.0mo | $-11,450 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $15 | 16d | 13 Nov 2026 | $0.01 | 400/400 | $400 | $750 | $750 | 99%hist 95% | 1%hist 4% | 99% | +$577 | -$0 | 0.0% | 0.0mo | $-11,450 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $13.50 | 23d | 20 Nov 2026 | $0.01 | 400/400 | $400 | $522 | $522 | 99%hist 95% | 2%hist 4% | 99% | +$369 | -$0 | 0.0% | 0.0mo | $-11,450 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14 | 16d | 13 Nov 2026 | $0.01 | 400/400 | $400 | $750 | $750 | 99%hist 95% | 2%hist 4% | 99% | +$479 | -$0 | 0.0% | 0.0mo | $-11,450 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $12 | 9d | 6 Nov 2026 | $0.01 | 400/400 | $400 | $1,333 | $1,333 | 99%hist 95% | 2%hist 4% | 99% | +$977 | -$0 | 0.0% | 0.0mo | $-11,450 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $13.50 | 16d | 13 Nov 2026 | $0.01 | 400/400 | $400 | $750 | $750 | 99%hist 95% | 2%hist 4% | 99% | +$434 | -$0 | 0.0% | 0.0mo | $-11,450 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $13 | 23d | 20 Nov 2026 | $0.02 | 400/400 | $800 | $1,043 | $1,043 | 99%hist 95% | 2%hist 4% | 99% | +$798 | -$0 | 0.0% | 0.0mo | $-11,050 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $13 | 16d | 13 Nov 2026 | $0.01 | 400/400 | $400 | $750 | $750 | 99%hist 95% | 3%hist 4% | 99% | +$378 | -$0 | 0.0% | 0.0mo | $-11,450 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $11.50 | 9d | 6 Nov 2026 | $0.01 | 400/400 | $400 | $1,333 | $1,333 | 99%hist 95% | 3%hist 4% | 99% | +$812 | -$0 | 0.0% | 0.0mo | $-11,450 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $12.50 | 16d | 13 Nov 2026 | $0.01 | 400/400 | $400 | $750 | $750 | 99%hist 95% | 3%hist 4% | 99% | +$292 | -$0 | 0.0% | 0.0mo | $-11,450 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $11 | 9d | 6 Nov 2026 | $0.01 | 400/400 | $400 | $1,333 | $1,333 | 98%hist 95% | 4%hist 4% | 98% | +$668 | -$0 | 0.0% | 0.0mo | $-11,450 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $12 | 16d | 13 Nov 2026 | $0.02 | 400/400 | $800 | $1,500 | $1,500 | 98%hist 95% | 4%hist 4% | 98% | +$897 | -$0 | 0.0% | 0.0mo | $-11,050 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $12.50 | 23d | 20 Nov 2026 | $0.02 | 400/400 | $800 | $1,043 | $1,043 | 98%hist 95% | 4%hist 4% | 98% | +$560 | -$0 | 0.0% | 0.0mo | $-11,050 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $10.50 | 9d | 6 Nov 2026 | $0.01 | 400/400 | $400 | $1,333 | $1,333 | 98%hist 95% | 5%hist 4% | 98% | +$443 | -$16,697 | 11.1% | 0.4mo | $-28,547 (vs do-nothing $-17,097) | 50% income floor unreachable even selling every contract |
| $12 | 23d | 20 Nov 2026 | $0.03 | 400/400 | $1,200 | $1,565 | $1,565 | 98%hist 95% | 5%hist 4% | 98% | +$933 | -$0 | 0.0% | 0.0mo | $-10,650 (vs do-nothing +$800) | 50% income floor unreachable even selling every contract |
| $11.50 | 16d | 13 Nov 2026 | $0.02 | 400/400 | $800 | $1,500 | $1,500 | 98%hist 95% | 5%hist 4% | 98% | +$667 | -$0 | 0.0% | 0.0mo | $-11,050 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $8.50 | 2d | 30 Oct 2026 | $0.01 | 400/400 | $400 | $6,000 | $6,000 | 97%hist 95% | 7%hist 4% | 97% | +$3,550 | -$96,697 | 64.5% | 2.3mo | $-108,547 (vs do-nothing $-97,097) | 50% income floor unreachable even selling every contract |
| $10 | 9d | 6 Nov 2026 | $0.02 | 400/400 | $800 | $2,667 | $2,667 | 97%hist 95% | 7%hist 4% | 97% | +$1,264 | -$36,297 | 24.2% | 0.9mo | $-48,147 (vs do-nothing $-36,697) | 50% income floor unreachable even selling every contract |
| $11 | 16d | 13 Nov 2026 | $0.03 | 400/400 | $1,200 | $2,250 | $2,250 | 97%hist 95% | 7%hist 4% | 97% | +$1,058 | -$0 | 0.0% | 0.0mo | $-10,650 (vs do-nothing +$800) | 50% income floor unreachable even selling every contract |
| $11.50 | 23d | 20 Nov 2026 | $0.04 | 400/400 | $1,600 | $2,087 | $2,087 | 97%hist 95% | 7%hist 4% | 97% | +$1,095 | -$0 | 0.0% | 0.0mo | $-10,250 (vs do-nothing +$1,200) | 50% income floor unreachable even selling every contract |
| $11 | 23d | 20 Nov 2026 | $0.05 | 400/400 | $2,000 | $2,609 | $2,609 | 96%hist 95% | 9%hist 4% | 96% | +$1,316 | -$0 | 0.0% | 0.0mo | $-9,850 (vs do-nothing +$1,600) | 50% income floor unreachable even selling every contract |
| $10.50 | 16d | 13 Nov 2026 | $0.04 | 400/400 | $1,600 | $3,000 | $3,000 | 95%hist 95% | 10%hist 4% | 96% | +$1,243 | -$15,497 | 10.3% | 0.4mo | $-27,347 (vs do-nothing $-15,897) | 50% income floor unreachable even selling every contract |
| $9.50 | 9d | 6 Nov 2026 | $0.03 | 400/400 | $1,200 | $4,000 | $4,000 | 95%hist 95% | 11%hist 13% | 95% | +$1,543 | -$55,897 | 37.3% | 1.3mo | $-67,747 (vs do-nothing $-56,297) | 50% income floor unreachable even selling every contract |
| $10.50 | 23d | 20 Nov 2026 | $0.07 | 400/400 | $2,800 | $3,652 | $3,652 | 94%hist 95% | 12%hist 13% | 95% | +$1,708 | -$14,297 | 9.5% | 0.3mo | $-26,147 (vs do-nothing $-14,697) | 50% income floor unreachable even selling every contract |
| $10 | 16d | 13 Nov 2026 | $0.06 | 400/400 | $2,400 | $4,500 | $4,500 | 94%hist 95% | 13%hist 13% | 94% | +$1,845 | -$34,697 | 23.1% | 0.8mo | $-46,547 (vs do-nothing $-35,097) | 50% income floor unreachable even selling every contract |
| $10 | 23d | 20 Nov 2026 | $0.10 | 400/400 | $4,000 | $5,217 | $5,217 | 92%hist 95% | 17%hist 13% | 93% | +$2,377 | -$33,097 | 22.1% | 0.8mo | $-44,947 (vs do-nothing $-33,497) | 50% income floor unreachable even selling every contract |
| $9 | 9d | 6 Nov 2026 | $0.06 | 400/400 | $2,400 | $8,000 | $8,000 | 92%hist 95% | 18%hist 13% | 92% | +$3,345 | -$74,697 | 49.8% | 1.8mo | $-86,547 (vs do-nothing $-75,097) | 50% income floor unreachable even selling every contract |
| $9.50 | 16d | 13 Nov 2026 | $0.09 | 400/400 | $3,600 | $6,750 | $6,750 | 91%hist 95% | 19%hist 13% | 92% | +$2,645 | -$53,497 | 35.7% | 1.3mo | $-65,347 (vs do-nothing $-53,897) | 50% income floor unreachable even selling every contract |
| $8 | 2d | 30 Oct 2026 | $0.03 | 400/400 | $1,200 | $18,000 | $18,000 | 89%hist 86% | 22%hist 23% | 90% | +$4,840 | -$115,897 | 77.3% | 2.8mo | $-127,747 (vs do-nothing $-116,297) | 50% income floor unreachable even selling every contract |
| $9.50 | 23d | 20 Nov 2026 | $0.14 | 400/400 | $5,600 | $7,304 | $7,304 | 89%hist 86% | 23%hist 23% | 90% | +$2,978 | -$51,497 | 34.3% | 1.2mo | $-63,347 (vs do-nothing $-51,897) | 50% income floor unreachable even selling every contract |
| $9 | 16d | 13 Nov 2026 | $0.14 | 400/400 | $5,600 | $10,500 | $10,500 | 87%hist 86% | 27%hist 23% | 89% | +$3,987 | -$71,497 | 47.7% | 1.7mo | $-83,347 (vs do-nothing $-71,897) | 50% income floor unreachable even selling every contract |
| $8.50 | 9d | 6 Nov 2026 | $0.11 | 400/400 | $4,400 | $14,667 | $14,667 | 86%hist 86% | 29%hist 23% | 88% | +$5,508 | -$92,697 | 61.8% | 2.2mo | $-104,547 (vs do-nothing $-93,097) | 50% income floor unreachable even selling every contract |
| $9 | 23d | 20 Nov 2026 | $0.21 | 400/400 | $8,400 | $10,957 | $10,957 | 83%hist 86% | 36%hist 30% | 85% | +$2,120 | -$68,697 | 45.8% | 1.6mo | $-80,547 (vs do-nothing $-69,097) | 50% income floor unreachable even selling every contract |
| $8.50 | 16d | 13 Nov 2026 | $0.21 | 400/400 | $8,400 | $15,750 | $15,750 | 82%hist 86% | 39%hist 30% | 84% | +$5,146 | -$88,697 | 59.1% | 2.1mo | $-100,547 (vs do-nothing $-89,097) | 50% income floor unreachable even selling every contract |
| $8.50 | 23d | 20 Nov 2026 | $0.29 | 400/400 | $11,600 | $15,130 | $15,130 | 78%hist 83% | 49%hist 40% | 81% | +$1,975 | -$85,497 | 57.0% | 2.0mo | $-97,347 (vs do-nothing $-85,897) | 50% income floor unreachable even selling every contract |
Per cycle = bid x 100 x contracts, the cash this expiry pays. Touch = P(strike trades before expiry), with the graded record's hist pill. Recover = months of this income to close the hole to CC-SS. Income/mo = FIGHT leg gross, DTE-prorated. Net/mo = FIGHT + conservative CC gross minus hedge cost. POP (mid) = probability stock closes at or below (strike + mid premium) at expiry, per-strike chain IV when available. Survival = CC expires fully worthless. EV/mo = premium minus expected buyback, monthly, with realized vol = IV x 85% (variance risk premium 15%). Survival, POP and touch use vol x 1.00 (raw implied: the VRP haircut is applied to the premium edge but NOT to risk, because understating the edge costs opportunity while understating breach odds costs capital; the risk-side haircut arms only from the graded ledger). Cap give-up @ SS = recovery mortgaged on a V-bounce to SS, net of premium. Total P&L @ SS = absolute position P&L if the stock closes at SS; "vs do-nothing" = opportunity cost against holding all 400 contracts at the conservative CC.